Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $185K |
| Matchday Revenue | $20K |
| Sponsorship | $19K |
| Merchandising | $183K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $35K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $412K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2027 |
$1.7M |
$1.9M |
$-153K |
$3.6M |
| Aug 2027 |
$1.6M |
$1.3M |
$229K |
$3.7M |
| Jul 2027 |
$2.2M |
$1.4M |
$791K |
$3.7M |
| Jun 2027 |
$1.6M |
$1.4M |
$204K |
$2.9M |
| May 2027 |
$1.5M |
$1.7M |
$-125K |
$2.7M |
| Apr 2027 |
$1.5M |
$1.3M |
$131K |
$2.9M |
| Mar 2027 |
$1.5M |
$1.2M |
$330K |
$2.7M |
| Feb 2027 |
$1.5M |
$1.1M |
$355K |
$2.5M |
| Jan 2027 |
$1.5M |
$1.2M |
$327K |
$2.1M |
| Dec 2026 |
$1.6M |
$1.2M |
$446K |
$1.8M |
| Nov 2026 |
$1.5M |
$1.1M |
$336K |
$1.3M |
| Oct 2026 |
$1.7M |
$2.6M |
$-886K |
$1.0M |